eMudhra Limited (NSE:EMUDHRA)
India · Delayed Price · Currency is INR 485.80
-13.85 (-2.77%)
At close: Feb 13, 2026
eMudhra Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 6,551 | 5,194 | 3,731 | 2,488 | 1,826 | 1,316 | |
Revenue Growth (YoY) | 38.73% | 39.20% | 49.99% | 36.20% | 38.79% | 13.00% |
Cost of Revenue | 4,333 | 3,372 | 2,046 | 1,261 | 897.71 | 735.02 |
Gross Profit | 2,217 | 1,822 | 1,686 | 1,227 | 928.66 | 580.91 |
Selling, General & Admin | 166.57 | 166.57 | 125.62 | 127.03 | 111.43 | 60.3 |
Other Operating Expenses | 533.69 | 417.2 | 397.11 | 226.65 | 144.11 | 122.19 |
Operating Expenses | 1,011 | 821.18 | 798.08 | 511.98 | 385.39 | 269.31 |
Operating Income | 1,207 | 1,001 | 887.46 | 714.65 | 543.27 | 311.6 |
Interest Expense | -20.86 | -11.58 | -30.05 | -33.85 | -45.6 | -8.41 |
Interest & Investment Income | 39.52 | 39.52 | 34.81 | 33.69 | 3.32 | 1.02 |
Currency Exchange Gain (Loss) | - | - | - | 9.58 | 1.29 | 7.29 |
Other Non Operating Income (Expenses) | 32.4 | 8.64 | 4.25 | 7.76 | 2.3 | 0.18 |
EBT Excluding Unusual Items | 1,258 | 1,038 | 896.47 | 731.83 | 504.58 | 311.68 |
Gain (Loss) on Sale of Investments | 36.27 | 36.27 | 7.4 | 1.96 | - | 0.12 |
Other Unusual Items | 0.08 | 0.08 | 22.75 | - | - | - |
Pretax Income | 1,294 | 1,074 | 926.62 | 733.79 | 504.58 | 311.8 |
Income Tax Expense | 245.93 | 201.64 | 163.1 | 121.81 | 93.22 | 58.21 |
Earnings From Continuing Operations | 1,048 | 872.34 | 763.52 | 611.98 | 411.36 | 253.59 |
Minority Interest in Earnings | -20.85 | -25.96 | -12.88 | 4.79 | 2.68 | -78.99 |
Net Income | 1,027 | 846.38 | 750.64 | 616.77 | 414.04 | 174.6 |
Net Income to Common | 1,027 | 846.38 | 750.64 | 616.77 | 414.04 | 174.6 |
Net Income Growth | 25.66% | 12.75% | 21.70% | 48.96% | 137.14% | 4.89% |
Shares Outstanding (Basic) | 82 | 81 | 77 | 74 | 70 | 70 |
Shares Outstanding (Diluted) | 83 | 83 | 79 | 77 | 70 | 70 |
Shares Change (YoY) | 0.29% | 4.77% | 2.71% | 9.66% | - | - |
EPS (Basic) | 12.54 | 10.41 | 9.74 | 8.35 | 5.90 | 2.49 |
EPS (Diluted) | 12.40 | 10.22 | 9.50 | 8.01 | 5.90 | 2.49 |
EPS Growth | 25.25% | 7.58% | 18.60% | 35.77% | 137.14% | 4.98% |
Free Cash Flow | - | 184.14 | -13.3 | -285.06 | -251.08 | 228.36 |
Free Cash Flow Per Share | - | 2.22 | -0.17 | -3.70 | -3.58 | 3.25 |
Dividend Per Share | - | 1.250 | 1.250 | 1.250 | 1.250 | - |
Gross Margin | 33.85% | 35.08% | 45.17% | 49.31% | 50.85% | 44.14% |
Operating Margin | 18.42% | 19.27% | 23.79% | 28.73% | 29.75% | 23.68% |
Profit Margin | 15.68% | 16.30% | 20.12% | 24.79% | 22.67% | 13.27% |
Free Cash Flow Margin | - | 3.55% | -0.36% | -11.46% | -13.75% | 17.35% |
EBITDA | 1,308 | 1,085 | 947.81 | 752.69 | 566.39 | 325.32 |
EBITDA Margin | 19.97% | 20.89% | 25.40% | 30.26% | 31.01% | 24.72% |
D&A For EBITDA | 101.7 | 83.98 | 60.35 | 38.04 | 23.12 | 13.72 |
EBIT | 1,207 | 1,001 | 887.46 | 714.65 | 543.27 | 311.6 |
EBIT Margin | 18.42% | 19.27% | 23.79% | 28.73% | 29.75% | 23.68% |
Effective Tax Rate | 19.01% | 18.77% | 17.60% | 16.60% | 18.48% | 18.67% |
Revenue as Reported | 6,659 | 5,278 | 3,800 | 2,541 | 1,837 | 1,325 |
Advertising Expenses | - | 132.09 | 92.9 | 99.68 | 67.12 | 25.97 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.